[MCEMENT] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -119.74%
YoY- -138.45%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 430,879 462,665 447,449 407,004 394,902 419,184 420,561 1.62%
PBT 64,110 47,201 51,891 -6,992 33,119 31,691 23,040 97.46%
Tax -16,994 -7,703 -14,179 1,642 -6,014 -5,556 -6,808 83.70%
NP 47,116 39,498 37,712 -5,350 27,105 26,135 16,232 103.08%
-
NP to SH 47,116 39,498 37,712 -5,350 27,105 26,135 16,232 103.08%
-
Tax Rate 26.51% 16.32% 27.32% - 18.16% 17.53% 29.55% -
Total Cost 383,763 423,167 409,737 412,354 367,797 393,049 404,329 -3.41%
-
Net Worth 2,023,386 1,918,474 1,943,618 1,991,388 2,018,382 2,119,838 2,086,971 -2.03%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 57,811 - - - 43,251 - - -
Div Payout % 122.70% - - - 159.57% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,023,386 1,918,474 1,943,618 1,991,388 2,018,382 2,119,838 2,086,971 -2.03%
NOSH 2,890,552 2,821,285 2,900,923 2,972,222 2,883,404 2,903,888 2,898,571 -0.18%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.93% 8.54% 8.43% -1.31% 6.86% 6.23% 3.86% -
ROE 2.33% 2.06% 1.94% -0.27% 1.34% 1.23% 0.78% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 14.91 16.40 15.42 13.69 13.70 14.44 14.51 1.82%
EPS 1.63 1.40 1.30 -0.18 0.94 0.90 0.56 103.46%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.70 0.68 0.67 0.67 0.70 0.73 0.72 -1.85%
Adjusted Per Share Value based on latest NOSH - 2,972,222
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 32.21 34.59 33.45 30.42 29.52 31.34 31.44 1.62%
EPS 3.52 2.95 2.82 -0.40 2.03 1.95 1.21 103.38%
DPS 4.32 0.00 0.00 0.00 3.23 0.00 0.00 -
NAPS 1.5125 1.4341 1.4529 1.4886 1.5088 1.5846 1.5601 -2.03%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.00 2.62 2.25 2.43 2.57 2.67 3.03 -
P/RPS 20.13 15.98 14.59 17.75 18.77 18.50 20.88 -2.40%
P/EPS 184.05 187.14 173.08 -1,350.00 273.39 296.67 541.07 -51.17%
EY 0.54 0.53 0.58 -0.07 0.37 0.34 0.18 107.59%
DY 0.67 0.00 0.00 0.00 0.58 0.00 0.00 -
P/NAPS 4.29 3.85 3.36 3.63 3.67 3.66 4.21 1.25%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 20/11/03 21/08/03 26/05/03 28/02/03 21/11/02 23/08/02 -
Price 3.53 3.00 2.43 2.27 2.42 2.40 3.05 -
P/RPS 23.68 18.29 15.75 16.58 17.67 16.63 21.02 8.24%
P/EPS 216.56 214.29 186.92 -1,261.11 257.44 266.67 544.64 -45.83%
EY 0.46 0.47 0.53 -0.08 0.39 0.37 0.18 86.60%
DY 0.57 0.00 0.00 0.00 0.62 0.00 0.00 -
P/NAPS 5.04 4.41 3.63 3.39 3.46 3.29 4.24 12.17%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment